Loading...
IGA Fire Department Communications Network 07-15-2003 2003-62 INTERGOVERNMENTAL AGREEMENT BETWEEN THE VILLAGES OF CLARENDON HILLS,DOWNERS GROVE, OAK BROOK AND WESTMONT FOR A FIRE DEPARTMENT COMMUNICATIONS NETWORK This Agreement made and entered into this 15thday of July , 2003, by and between the VILLAGE OF CLARENDON HILLS, an Illinois municipal corporation, (hereinafter "CLARENDON HILLS"), the VILLAGE OF DOWNERS GROVE, an Illinois municipal corporation, (hereinafter "DOWNERS GROVE"), the VILLAGE OF OAK BROOK, an Illinois municipal corporation, (hereinafter "OAK BROOK"), and the VILLAGE OF WESTMONT, an Illinois municipal corporation (hereinafter"WESTMONT"). WITNESSETH WHEREAS, DOWNERS GROVE, OAK BROOK and WESTMONT seek use of the VHF radio system repeater owned by CLARENDON HILLS and radio frequencies licensed by the Federal Communications Commission to CLARENDON HILLS, which are used by CLARENDON HILLS' fire department; and WHEREAS, CLARENDON HILLS has no objection to the aforementioned use of its radio system repeater and radio frequencies, subject to certain terms and conditions; and WHEREAS, the parties hereto desire to commit their arrangements and understandings to writing. NOW, THEREFORE, in consideration of the foregoing, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties to this Agreement do hereby agree as follows: 1. The recitals set forth are hereby incorporated into and made a part of this Agreement. 2. CLARENDON HILLS will allow DOWNERS GROVE, OAK BROOK and WESTMONT to connect various radio receivers and dispatch station controls to CLARENDON HILLS' radio repeater system located at 233 Burlington Avenue, 2003-62 Clarendon Hills, Illinois 60514, (hereinafter the "Repeater System Site"), subject to said connections taking place as directed by, and under the supervision of, CLARENDON HILLS. 3. The radio repeater network shall consist of the main transmitter, antenna and receiver, which are the property of CLARENDON HILLS. Additional equipment including, but not limited to, antennas, receivers, comparators, and voters, etc., (hereinafter the "Additional Equipment'), may be added to the network by DOWNERS GROVE, OAK BROOK and/or WESTMONT, in their respective municipalities, and said Additional Equipment, if any, shall remain the property of the Purchasing Party. Upon termination of this Agreement, any such Additional Equipment can be removed by DOWNERS GROVE, OAK BROOK or WESTMONT, as the case may be. Any equipment installed at the Repeater System Site, which is related to the operation of the radio repeater system network, (hereinafter the "Network Equipment") shall at all times remain at the Repeater System Site and cannot be removed by DOWNERS GROVE, OAK BROOK and/or WESTMONT, even if they, or any one of them, decides to leave the radio repeater network. The Network Equipment installed at the Repeater System Site becomes the property of CLARENDON HILLS upon its installation, regardless of which party hereto installs and/or pays for it. 4. CLARENDON HILLS will be responsible for and coordinate all maintenance and repairs of the main transmitter/repeater, main voter, and any other equipment located at the Repeater System Site. DOWNERS GROVE, OAK BROOK and WESTMONT, however will each be responsible for one quarter (1/4) of said maintenance and repair costs relative to the equipment. CLARENDON HILLS will invoice DOWNERS GROVE, OAK BROOK and WESTMONT for their respective shares of any such 2 2003-62 maintenance or repair costs, with any such invoices to be paid within thirty (30) days of the mailing thereof. 5. DOWNERS GROVE, OAK BROOK and WESTMONT will each be responsible for all maintenance and repairs of any equipment located within their respective jurisdictions. 6. OAK BROOK shall, upon execution of this Agreement, pay $3,267.00 to DOWNERS GROVE for OAK BROOK'S proportionate share of equipment upgrades necessary for the implementation of this Agreement and previously paid for by DOWNERS GROVE and WESTMONT. 7. CLARENDON HILLS will allow DOWNERS GROVE, OAK BROOK and WESTMONT to operate on frequencies 150.805Mhz and 153.635Mhz with a private line code of 146.2hz as licensed by the Federal Communications Commission to CLARENDON HILLS. 8. This Agreement allows for four (4) fire departments, CLARENDON HILLS, DOWNERS GROVE, OAK BROOK and WESTMONT to operate on the network at this time, with said four (4) fire departments hereby constituting the "Network" as referenced herein. 9. There shall be one (1) main transmitter/repeater in the Network, to be located at the Repeater System Site. This transmitter is currently and will remain the property of CLARENDON HILLS. CLARENDON HILLS, DOWNERS GROVE, OAK BROOK i and WESTMONT may consider the purchase of a second transmitter/repeater that will serve as a backup in the case of a failure of the main transmitter/repeater. The costs associated with any such second transmitter/repeater, if and when purchased, shall be ; divided equally between CLARENDON HILLS, DOWNERS GROVE, OAK BROOK f and WESTMONT. I 3 2003-62 10. CLARENDON HILLS will provide a building at the Repeater System Site for all equipment related to the operation of the repeater/transmitter and associated equipment. This building will be climate controlled and provided with an electrical service, backup electrical generator and an uninterrupted power supply system. This building will be locked and secured at all times. 11. CLARENDON HILLS will have overall control of the repeater/transmitter, and will have the capability to shut the repeater off immediately at all times, in the event of an open microphone on a mobile or portable radio, or in the case of an equipment malfunction. 12. DOWNERS GROVE and OAK BROOK will have overall control of all of the receivers that are routed through their comparitors. CLARENDON HILLS will have control of all receivers that are routed through the comparitor located at the Repeater System Site. CLARENDON HILLS, DOWNERS GROVE and OAK BROOK will have the ability to disable any and/or all receivers under their control in the event of a malfunction of one (1) or more of the receivers. 13. All fire departments and dispatch centers working in the Network shall conform to "Standard Operating Procedures" for dispatch, as defined by the Fire Chiefs of CLARENDON HILLS, DOWNERS GROVE, OAK BROOK and WESTMONT. Communications shall be concise and to the point. Professionalism and courtesy shall be adhered to at all times. 14. CLARENDON HILLS and WESTMONT shall utilize mobile data computers in all front line fire department vehicles to facilitate call handling. DOWNERS GROVE and OAK BROOK are encouraged to install mobile data computers in all of their front line fire department vehicles in the near future. Radio channel communications are to be kept to a minimum. It is not the intent of the Network to identify each transmission, but to 4 2003-62 interact professionally and courteously with each agency to keep radio traffic to a minimum, so that all parties will be able to utilize the radio channels effectively. CLARENDON HILLS, OAK BROOK and WESTMONT will normally dispatch their emergency calls using paging tones on the main frequency (153.635 Mhz). DOWNERS GROVE will normally dispatch their emergency calls using their in station paging systems. 15. To the extent necessary, each member of the Network agrees to follow normal firefighting communication protocol. Upon incident command notification, fire units will switch to a fireground communication channel, to conduct all on scene communications for situations that will require more communications than normal. This will leave the primary Network channels available for other radio traffic. 16. CLARENDON HILLS, DOWNERS GROVE, OAK BROOK and WESTMONT agree to standardize radio communications as much as possible so as to better effect communications on a shared frequency. 17. To the maximum extent permitted by law, CLARENDON HILLS, DOWNERS GROVE, OAK BROOK and WESTMONT each agree to hold the others, and also Southwest Central Dispatch, which is the dispatch agency for CLARENDON HILLS, harmless from and against all claims, and indemnify the others in relation to, any claim or claims, meritorious or otherwise, for any loss, personal injury, death or damages that may arise in conjunction with, or result from, the act or failure to act of one or more employees or officials of the indemnifying party insofar as such act or failure to act results in such loss, personal injury, death of damages for which either the indemnifying party or the indemnified parties,jointly or severally, may or shall be liable. 18. CLARENDON HILLS, DOWNERS GROVE, OAK BROOK and WESTMONT i hereby represent and warrant that each presently possess and will continue to possess 5 2003-62 insurance coverage for contractual liabilities, and blanket excess coverage, providing comprehensive general liability coverage in an aggregate amount of not less than $2,000,000.00 per occurrence pursuant to the provisions of a self-insurance pool agreement or comprehensive general liability insurance policy and a blanket excess policy. Each party shall take all actions necessary to keep such insurance coverage in full force and effect for the entire term of this Agreement. 19. DOWNERS GROVE and WESTMONT have previously paid CLARENDON HILLS $5,000.00 each as their respective buy-in for the costs CLARENDON HILLS has incurred for the frequency search, frequency coordination, FCC license approval and transmitter/repeater equipment purchases. 20. OAK BROOK agrees to pay CLARENDON HILLS $5,000.00 upon acceptance of this Agreement by CLARENDON HILLS. This money represents a buy-in for the costs CLARENDON HELLS incurred for the frequency search, frequency coordination FCC license approval, and transmitter/repeater equipment purchases. 21. DOWNERS GROVE will provide CLARENDON HILLS with access to the services and equipment of the DOWNERS GROVE Fire Department Hazardous Materials Team and Technical Rescue Team. These services, equipment and specialized personnel of the DOWNERS GROVE Fire Department may be called by the CLARENDON HILLS Fire Department to respond to and assist in a hazardous materials incident and/or technical rescue incident in CLARENDON HILLS. All costs for any replacement supplies of either of these teams will be reimbursed to DOWNERS GROVE by CLARENDON HILLS if used at an incident in CLARENDON HILLS. 22. CLARENDON HILLS, DOWNERS GROVE, OAK BROOK or WESTMONT may terminate their respective involvement in this Agreement by giving written notice of said termination to the other parties hereto not less than twelve (12) months in advance of the 6 2003-62 effective date of said termination. However, CLARENDON HILLS may not give such notice of termination to the other parties hereto until after thirty six (36) months have elapsed from the commencement of the Agreement, except in the case of default by one of the other parties. Such notice of termination shall not relieve the terminating party of any obligation to pay any fees or charges accrued, unpaid, or obligated prior to the effective date of the termination. 23. For purposes of this Agreement, all notices that are given shall be given to all the following parties at the addresses indicated: Village of Clarendon Hills Village of Downers Grove Fire Department Fire Department Attention: Fire Chef Attention: Fire Chief 316 Park Avenue 6701 Main Street Clarendon Hills, Illinois 60514 Downers Grove, Illinois 60516 Village of Oak Brook Village of Westmont Fire Department Fire Department Attention Fire Chief Attention: Fire Chief 1200 Oak Brook Road 6015 S. Cass Avenue Oak Brook, Illinois 60523 Westmont, Illinois 60559 Southwest Central Dispatch Village of Downers Grove Attention: Director Village Operations Center 7611 W. College Drive 825 Burlington Avenue Palos Heights, Illinois 60463 Downers Grove, Illinois 60515 All notices shall be sent certified mail,return receipt requested, or by personal service. Notices given by certified mail shall be deemed given on the third (3rd) day following the mailing thereof. 24. This Agreement shall be for a term of ten (10) years commencing on the date the last of the Parties hereto executes this Agreement, and shall automatically renew for additional five (5) year terms thereafter, unless sooner terminated by a Party or by the Parties hereto in accordance with Section 22 above. 7 IN WITNESS HEREOF, the parties have set their hands and seals on the dates shown below. VILLAGE OF CLARENDON HILLS VILLAGE OF DOWNERS GROVE Date: 2003 Date: July 15 , 2003 Alt&j6ac�o�vA10111QjQe Hiller Brian J.kraj ew �`e y %A,'�°.�,� LA RR President Mayor a�: ;�-' � ,$ '• `t ' Ad • •n: _j: V _eattest. '`"°~ Attest: Tandle Apri Holden Village Clerk Village Clerk VILLAGE OF OAK BROOK VILLAGE OF WESTMONT Date: .1UNf 12003 Date: "7 — 7 _' 2003 -A 1 C'l Ke in Quinlan William Rahn V ,age President Mayor Attest: Attest: ella Virgim zymski Village Clerk i f msw/admin/clhl-dgrv-wstm-okbk-radioagreement2003/04-11-03 8 Village of DOWNERS OROVE FOUNDE-1- http://www.vit.downers-grove.il.us COMMUNITY RESPONSE CENTER July 21, 2003 630.434.CALL(2255) Linda Gonnella CIVIC CENTER Village Clerk 801 Burlington Avenue Village of Oak Brook Downers Grove 1200 Oak Brook Road Illinois 60515-4776 Oak Brook, IL 60521 630.434.5500 TDD 630.434.5511 Re: Intergovernmental Agreement for a Fire Department Communications FAX 630.434.5571 Network FIRE DEPARTMENT Dear Ms. Gonnella: ADMINISTRATION 6701 Main Street At its regular meeting on July 15, 2003, the Downers Grove Village Council Downers Grove adopted Resolution 2003-62 authorizing execution of an intergovernmental Illinois 60516-3426 agreement between the Village of Clarendon Hills, the Village of Downers 630.434.5980 Grove, the Village of Oak Brook and the Village of Westmont for a Fire FAX 630.434.5998 Department Communications Network. POLICE DEPARTMENT I am enclosing a copy of the resolution and a signed copy of the agreement. 825 Burlington Avenue Downers Grove Very truly yours, Illinois 60515-4783 630.434.5600 6p h. FAX 630.434.5690 April K. Holden PUBLIC WORKS Village Clerk DEPARTMENT sloe Walnut Avenue VILLAGE OF DOWNERS GROVE Downers Grove Illinois 60515-4074 encl: a/s 630.434.5460 cc: Dawn Tandle, Village of Clarendon Hills FAX 630.434.5495 Virginia Szymski, Village of Westmont Phil Ruscetti,Fire Chief wpwinWgea\Fire Dept. DEPARTMENT OF i SOCIAL AND HEALTH SERVICES '� //���± 842 Curtiss Street VILLAGE CLERK Downers Grove Illinois 60515-4761 �1U1 1111 2 2 23 630.434.5595 FAX 630.434.5599 OM BROOK.tLUNOIS COME HOME DOWNERS GROVE RESOLUTION NO. 2003-62 A RESOLUTION AUTHORIZING EXECUTION OF AN INTERGOVERNMENTAL AGREEMENT BETWEEN THE VILLAGES OF CLARENDON HILLS, DOWNERS GROVE,OAK BROOK AND WESTMONT FOR A FIRE DEPARTMENT COMMUNICATIONS NETWORK BE IT RESOLVED by the Village Council of the Village of Downers Grove, DuPage County, Illinois, as follows: 1. That the form and substance of a certain Intergovernmental Agreement(the"Agreement"), between the Village of Clarendon Hills (hereinafter "Clarendon Hills"), the Village of Downers Grove, (hereinafter "Downers Grove"), the Village of Oak Brook (hereinafter "Oak Brook"), and the Village of Westmont(hereinafter Westmont")for use of the VHF radio system repeater owned by Clarendon Hills,as set forth in the form of the Agreement submitted to this meeting with the recommendation of the Village Manager, is hereby approved. 2. That the Village Manager and Village Clerk are hereby respectively authorized and directed for and on behalf of the Village to execute,attest,seal and deliver the Agreement,substantially in the form approved in the foregoing paragraph of this Resolution, together with such changes as the Manager shall deem necessary. 3. That the proper officials, agents and employees of the Village are hereby authorized and directed to take such further action as they may deem necessary or appropriate to perform all obligations and commitments of the Village in accordance with the provisions of the Agreement. 4. That all resolutions or parts of resolutions in conflict with the provisions of this Resolution are hereby repealed. 5. That this Resolution shall be in full force and effect from and after its passage as provided by law. Passed: July 15, 2003 May J Attest: h. ; Village Clerk I\wp8\res.03\fjre-radio 4. APPROVAL OF MINUTES: REG BOT 052703 Motion by Trustee Aktipis, seconded by Trustee Caleel, to approve the Minutes of the Regular Board of Trustees Meeting of May 27, 2003 as presented and waive the full reading thereof. VOICE VOTE: Motion carried. 05. CONSENT AGENDA: C.AGENDA All items on the Consent Agenda are considered to be routine in nature and will be enacted in one motion unless someone requests an item to be removed for further discussion. President Quinlan asked that Item 5. H. REVIEW—RECONFIGURATION OF DETENTION BASIN ON LOT 1 - SUE BOON SUBDIVISION be removed for further discussion. Motion by Trustee Caleel, seconded by Trustee Yusuf, to approve the Consent Agenda as amended and that the Board has determined that the circumstances necessitating the change orders were not reasonably foreseeable at the time the contract was signed and that the change orders are in the best interest of the Village and are authorized by law. ROLL CALL VOTE: Ayes: 5 - Trustees Aktipis, Caleel, Korin, Miologos and Yusuf. Nays: 0 -None. Absent: 1 - Trustee Craig.Motion carried. A. APPROVAL OF BILLS - $607,050.33 APVL BILLS $607,050.33 SIGNIFICANT ITEMS INCLUDED ABOVE: 1) RATHJE & WOODWARD —VILLAGE OF OAK BROOK VS DUPAGE HOUSING AUTHORITY- $24,148.15 2) J &R NUMBER ONE IN ASPHALT—PAYOUT #5 —MUNICIPAL COMPLEX PAVING PROJECT - $20,624.36 B. APPROVAL OF PAYROLL FOR PAY PERIOD ENDING MAY 24, 2003 PYRL-$708,469.01 - $708,469.01 C. CHANGE ORDERS: CHNG ORDERS 1) CHANGE ORDER#2 - $23,686.00 - COMMUNICATIONS CENTER CO#2-CHGO COMM SERV INC.- - CHICAGO COMMUNICATION SERVICE, INC. - REVISED COMM CTR TOTAL CONTRACT AMOUNT - $345,874.00 $23,686.00 2) FINAL CHANGE ORDER $35,000—LIBRARY BUILDING FNL Co-HARBR CTRCTRS-LIB PROJECT—HARBOUR CONTRACTORS, INC BLDG PROD$35,000 VILLAGE OF OAK BROOK Minutes Page 2 of 14 June 10, 2003 1 C/1 5. D. REFERRALS: REFERRALS 1) BARATH - 3 HAMPTON DRIVE — REQUEST FOR VARIATION BARATH-3 TITLE 13 — ZONING ORDINANCE — REFER TO THE ZONING ZNG v ON DR BOARD OF APPEALS FOR PUBLIC HEARING AT ITS JULY 1 2003 MEETING E. AUTHORIZATION TO SEEK BIDS OR PROPOSALS OR NEGOTIATE SK BIDS,PROP OR NEG CNTRCTS CONTRACTS: None. F. AUTHORIZE ANNUAL CONTRIBUTION TO THE DUPAGE COUNTY ANN CONTR DP CHILDREN'S CENTER - $2,500.00 $Z 0OHLDRNS cTa G. ORDINANCE 2003-CB-G-720, "AN ORDINANCE REPEALING ORD 03-cB-G-720, RPL ORD G-399 CBL ORDINANCE G-399, ENTITLED AN ORDINANCE PROVIDING FOR Tv ORD THE FRANCHISING AND REGULATION OF CABLE TELEVISION SYSTEMS IN THE VILLAGE OF OAK BROOK, ILLINOIS" H. REVIEW—RECONFIGURATION OF DETENTION BASIN ON LOT 1 REMOVED FOR FURTHER DISC. SUE BOON SUBDIVISION: Removed for further discussion. I. APPROVAL OF TIME EXTENSION TO COMPLETION DATE — SUE TIME ExTNSN- COMP DATE-SUE BOON SUBDIVISION BOON SUB J. APPROVE INTERGOVERNMENTAL AGREEMENT NEW FIRE INTGVNMNTL AGREE-FIRE RDO RADIO FREQUENCY FREQ. K. PROFESSIONAL SERVICES FROM GAGE-BABCOCK & PROF SERV-PLN REV W ASSOCIATES, INC. 6. ITEMS REMOVED FROM CONSENT AGENDA: RMVD C AGNDA - 5. H. REVIEW—RECONFIGURATION OF DETENTION BASIN ON LOT 1 - RECONFIG DETEN BASIN LOT I-SUE SUE BOON SUBDIVISION BOON SUB In 1999, the Village approved the Sue Boon Subdivision, a three lot subdivision on York Road just south of 31" Street. The subdivision improvements included the construction of the detention basin on Lots 1 and 2 as a dry bottom grassy area. The owner of Lot 1 is proposing to construct a home that is significantly larger than the anticipated building pad shown on the subdivision drawings and has developed engineering plans to make the detention facility into a wet bottom lake with a reduced footprint. Staff is reviewing the technical issues of this reconfiguration, such as detention volume and plats and legal documents in which to accomplish this, and has noticed a significant departure from the Typical Lake Section found within the Public Works Construction Standards. VILLAGE OF OAK BROOK Minutes Page 3 of 14 June 10, 2003 GE OF 10A.f 'v P 499 t VILLAGE OF OAK BROOK ® A r c Village Board Transmittal Memorandum 9C�CoUNTI DATE: June 5, 2003 SUBJECT: New Fire Radio Frequency FROM: B/C Rob Cronholm,Acting Fire Chief RECOMMENDATION: Approve Intergovernmental Agreement and funding to accomplish an emergency fire radio frequency change over for Oak Brook Fire Department operations. FUNDING SOURCE: $13,000.00 has been budgeted for this item in Program#161-7240 Village Communications Center The current radio channel that the Fire Department uses is crowded, and plagued by a very strong signal from Northwestern Indiana, which interferes with our day to day operations. We consider this interference problem a safety issue during emergency incidents in our Village. Clarendon Hills Fire Department has developed a duplex, or repeater, radio system. Only four departments will be allowed to operate on this frequency. The strong signal we will enjoy virtually eliminates "dead" spots in the Village and increases our ability to transmit in and out of large buildings in the business district. The two frequencies in the duplex system are 150.805 MHz and 153.635 MHz. The intergovernmental agreement is between four municipalities, Clarendon Hills, Downers Grove, Westmont, and Oak Brook. We are currently connected geographically and operationally with the other three Villages. This arrangement would be a positive step towards increasing Oak Brook's emergency operating capabilities. RRC/rjm ENCL. Transmittal Fire Radio Freq Z66 'Z VILLAGE OF OAK BROOK Interofce Memorandum DATE: May 20,2003 TO: Rick Boehm, Village Manager f FROM: B/C Morton, Fire Dept. Operation SUBJECT: New Fire Radio Frequency Enclosed for your review is an intergovernmental agreement that Village Attorney Dick Martens has reviewed and approved for the Fire Department's use of a shared emergency radio frequency. The $13,000.00 needed to accomplish the frequency change over is in the Communications Center budget. (#161-7240) The cost breakdown memo is attached. The current radio channel that the Fire Department uses is crowded, and plagued by a very strong signal from Northwestern Indiana,which interferes with our day to day operations. We consider this interference problem a safety issue during emergency incidents in our Village. Clarendon Hills Fire Department has developed a duplex, or repeater,radio system. Only four departments will be allowed to operate on this frequency. The strong signal we will enjoy virtually eliminates "dead" spots in the Village and increases our ability to transmit in and out of large buildings in the business district. The two frequencies in the duplex system are 150.805 MHz and 153.635 MHz. The intergovernmental agreement is between four municipalities, Clarendon Hills,Downers Grove, Westmont, and Oak Brook. We are currently connected geographically and operationally with the other three Villages. This arrangement would be a positive step.towards increasing Oak Brook's emergency operating capabilities. . Four original copies of the agreement are enclosed to be signed and passed on to the other three municipalities for signatures. cc: Chief Jarvis Gail Peterka, Comm. Center ENCL. New Freq Memo 5-20-03 ■ Public Works 31st Street Oak Brook 3500 Midwest F.D.Station F.D.Station Clarendon Hills STA 1 TAC Rx Bank Rd. 2 2 Repeater TAC Rx TAC Rx TAC Rx TAC Rx PA 7RTNC247844 5RTNO236477 5RTNC011209 n O O SRTNCO59568 IF A 5RTNC236479 F.D.STATION 1 o REMOTE t[�8 T n ■ ®® NETWORK D ; A 3 z a 5 RDL DA3 F.D.Station COMPARATOR N Q W z A N D f z 1 PA SPECTRA TIM c6mpARXTOR 150.805 MHz D O n W p 3 roLT < < n< ((<(t C<CC Centra Com Pp6rator Position TR 2000 T2R CONFERENCE BRIDGE T1 153.635 Z T2 154.265 0 W °O o R1 154.265 o m BASE STATION _ c O OAK BROOK FIRE NETWORK DIAGRAM Regional Map of New Radio Frequency Coverage 1111 =1 B tterfiel 35b mi �- 1M�r v 5u.'aF-C eek �Pali '� Hillsid� owYPa� Gaf f rLOq se , @ s 18b If'`Sys set o!I a •" s , j Sa_Uth�an R rk3 Park r o !. e, 38 t° 3B Pr t ,ti .. €` m A oUr 5'ea so s Knells P r " + r-_y-fP�rk LI i � Darof estchee-stte- -D.,er�`ilon PaWl W22ntl M. _i HI ldn Hills `` ) - ® • Z cak:BrnnkF _ acy artPar t Butterfield } ce tral P rk Galf flub° " 4Utt tit is � ,�-�3 gauntry VNSISt Q u 81stSt � i k-• toak Bemism. U s stone rv►onr- e Forest -K ark .Preserve - f 'i y �•_ wlJibwcresf Bral�sWaad.. i ea�IW-61f C'our)se—, 1cErrtetery ` [Az unersGranrel "i E"D rl 71we stern Span Lee&Gra I Park' -H ' Club t Pierce- ark Gran e4 '� + r 1 H' mme spar s stmnn Cla'indon Hillst F 4 IIS�rlrTgdale ,' U1 blertP,ar_ ' k _ a dell PaI�W .St ..bsek'PIk' I -55th St- 'E}ra5tfik' 'es ''� ° gg u .1 / �� Golf Club' I = 'rflernorr I ` C� ntrys�det' I r Mertz �. p morldu `1 =ca nary �3 rd:S}: •»1rJ 63id St � u !r �TII aasT'ri 45 Li 4` ilti ."Ihdian`Head Park .,.A i '{�. 4'Ir fFIaQ C_..ef r. Sunhyldalle SIC vllu Chest t pa k r w �._ , olf9COUrse r�'__ 4y1 la 02003 Mspquest.com.Inc.:02003 Navigation 7echnobgies- p V. C� A � �_ VILLAGE OF OAK BROOK, IL DATE 05/20/2003 EXPENDITURE BUDGET REPORTS FOR BUDGET YEAR 2003 PROGRAM 161 VILLAGE COMMUN. CENTER ACCOUNT DESCRIPTION ACTUAL ACTUAL BUDGET ACTUAL YTD ESTIMATED DEPARTMENT 2000 2001 2002 2002 2002 2003 5001 SALARIES FULL-TIME 386,645 402,921 421,120 239,559 405,685 434,790 02 LOWER DUE TO TRANSFER OF C/O 03 INCLUDES 9 C/0'S AND 1 CIS - SALARY PROJECTION 5030 SALARIES-OVERTIME 17,199 40,603 15,000 10,468 20,000 16,000 02 HIGHER DUE TO TRANSFER OF C/O AND TRAINING NEW COMM CENTER 03 TO COVER SICK DAYS, HOLIDAYS, VACATIONS, TRAINING AND REQUIRED STAFFING 5110 I.M.R.F. 29,713 32,028 28,915 16,577 28,225 31,870 PER SALARY PROJECTION - ADJ MADE FOR OVERTIME 5140 F.I.C.A. 30,673 35,459 33,365 19,077 32,565 34,485 PER SALARY PROJECTION - ADJ MADE FOR OVERTIME 5150 HEALTH INSURANCE 58,844 67,928 84,450 41,261 72,000 82,825 FAMILY - ANTOS, GEBER, JENKINS, TOBIAS, SING + 1 - BUCCI, PETERKA, JENSEN PACHUCKI (1/2 YEAR) SING - JENSEN AND PACHUCKI (1/2 YEAR) WILSON, NEW C/O 5210 PHYSICAL EXAMINATIONS 408 00 200 00 00 00 5230 TRAINING 8,650 7,631 23,500 4,200 9,100 8,500 02 LOWER DUE TO TRAINING FOR NEW COMM CENTER INCLUDED IN TOTAL EQUIP COST 03 DETAILED LISTING LISTING OVER 24,000 REDUCE TO 5 YEAR AMOUNT OF 8500, WHICH IS SAME AS 2002 BUDGET OF 23,500 LESS 15,000 ASSUMED FOR NEW SYSTEM TRAINING 5240 DUES & MEMBERSHIPS 210 135 180 00 140 150 APCO NENA MEMBERSHIPS TOTAL PERSUNNE1, 532,342 bbb, /Ub 60b, /30 331,142 , 6010 SUBSCRIPTIONS & PUBLICATI 124 496 525 162 250 650 911 STICKERS/MAGNETS AND BROCHURES 650 MAGAZINES 90 EMD CARD UPDATES 90 10/10 LEAVE AT 650 TOTAL 6045 UNIFORMS 2,579 1,759 2,500 1,372 2,000 2,000 VILLAGE OF OAK BROOK, IL DATE 05/20/2003 EXPENDITURE BUDGET REPORTS FOR BUDGET YEAR 2003 PROGRAM 161 VILLAGE COMMUN. CENTER ACCOUNT DESCRIPTION ACTUAL ACTUAL BUDGET ACTUAL YTD ESTIMATED DEPARTMENT 2000 2001 2002 2002 2002 2003 UNIFORM AND REPLACEMENTS 6110 CLEANING SUPPLIES 20 32 50 00 35 100 GLASS CLEANER, PHONE WIPES, ALCOHOL WIPES - SEVERAL ITEMS USED FROM THE POLICE DEPT 6120 GENERAL OFFICE SUPPLIES 406 404 700 370 700 1,000 CASSETTES, FOLDERS, BINDERS, PENS, PENCILS, BATTERIES SEVERAL ITEMS USED FROM THE POLICE DEPARTMENT 6130 BUSINESS FORMS 1,583 1,455 1,550 618 1,475 1,500 VARIOUS LOGS, CASE REPORT CARDS, ALARM CARDS USED BY FINANCE IN AND OUT OF SERVICE CARDS 6240 COMPUTER SUPPLIES 2,191 3,607 4,200 1,421 3,000 3,000 COMPUTER PAPER, DVD'S FOR NEW FREEDOM, CD'S FOR BACK UP TO 911 INK CARTRIDGES 6500 GENERAL EQUIPMENT 2,456 306 6,000 149 5,000 3,500 3 DESKTOP CONTOLLERS (PHONES) 2000 + 1000 FOR OTHER MISC ITEMS TOTAL MAXERIALS 9,358 8'u6o 15,525 4,092 12,460 , 7210 MAINT.-OFFICE EQUIPMENT 5,681 7,263 7,300 5,919 7,300 12,840 DTN EQUIP 1080, R911 4900, RENEWAL OF 2 RADIO LIC 200, MAINT CAMERAS 5400, MAINT COPY, MACHINE 1260 7240 MAINTENANCE RADIOS 2,305 3,557 3,300 1,959 3,100 16,000 REGULAR/GENERAL MAINT OF RADIO/REPEATER SYSTEM-3,000 BUY IN FOR REPEATER - FIRE DEPT 13,000 7260 RENTALS 402 427 4,030 00 450 450 HAINES DIRECTORIES 7700 OTHER SERVICES 00 00 00 00 00 00 11,247 14,630 /'818 10,850 29,290 9010 NEW EQUIPMENT 11,039 5,390 24,360 00 00 00 02 COMPARATOR/BACKUP REPEATER NOT PURCHASED 03 EOC DESK W/INSTALLATION VILLAGE OF OAK BROOK, IL DATE 05/20/2003 EXPENDITURE BUDGET REPORTS FOR BUDGET YEAR 2003 PROGRAM 161 VILLAGE COMMUN. CENTER ACCOUNT DESCRIPTION ACTUAL ACTUAL BUDGET ACTUAL YTD ESTIMATED DEPARTMENT 2000 2001 2002 2002 2002 2003 902U EQUIPMENT REPLACEMENT '74 21,854 354,000 159,193 330,000 7,5UU- 03 REPEATER/TRANSMITTER UPGRADE FOR BASE RADIOS TOTAL CAPITAL OUTLAY 11,114 , , TOTAL kOR PROGRAM bbl,2U2 633,257 1,015,245 502,305 921,U25 657,16U